[BAT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

16-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 69.09%

YoY- -19.84%

Quarter Report

BATM - Q4 2016 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	2,302,096	1,544,814	748,374	3,756,392	2,915,779	1,983,587	1,021,012	71.86%
YoY %	49.02%	106.42%	-80.08%	28.83%	47.00%	94.28%	-	-
Horiz. %	225.47%	151.30%	73.30%	367.91%	285.58%	194.28%	100.00%	-
PBT	537,231	350,360	156,384	908,457	591,967	347,651	231,073	75.40%
YoY %	53.34%	124.04%	-82.79%	53.46%	70.28%	50.45%	-	-
Horiz. %	232.49%	151.62%	67.68%	393.15%	256.18%	150.45%	100.00%	-
Tax	-125,634	-84,257	-37,591	-187,168	-160,009	-124,252	-55,599	72.11%
YoY %	-49.11%	-124.14%	79.92%	-16.97%	-28.78%	-123.48%	-	-
Horiz. %	225.96%	151.54%	67.61%	336.64%	287.79%	223.48%	100.00%	-
NP	411,597	266,103	118,793	721,289	431,958	223,399	175,474	76.44%
YoY %	54.68%	124.01%	-83.53%	66.98%	93.36%	27.31%	-	-
Horiz. %	234.56%	151.65%	67.70%	411.05%	246.17%	127.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,490	258,311	114,233	732,066	432,951	220,328	172,606	75.46%
YoY %	55.43%	126.13%	-84.40%	69.09%	96.50%	27.65%	-	-
Horiz. %	232.60%	149.65%	66.18%	424.13%	250.83%	127.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.39%	24.05%	24.04%	20.60%	27.03%	35.74%	24.06%	-
YoY %	-2.74%	0.04%	16.70%	-23.79%	-24.37%	48.55%	-	-
Horiz. %	97.22%	99.96%	99.92%	85.62%	112.34%	148.55%	100.00%	-
Total Cost	1,890,499	1,278,711	629,581	3,035,103	2,483,821	1,760,188	845,538	70.90%
YoY %	47.84%	103.11%	-79.26%	22.19%	41.11%	108.17%	-	-
Horiz. %	223.59%	151.23%	74.46%	358.96%	293.76%	208.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	425,439	405,452	376,899	613,889	471,124	388,320	496,822	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	359,767	236,989	114,212	793,773	442,571	285,530	157,041	73.69%
YoY %	51.81%	107.50%	-85.61%	79.35%	55.00%	81.82%	-	-
Horiz. %	229.09%	150.91%	72.73%	505.46%	281.82%	181.82%	100.00%	-
Div Payout %	89.61%	91.75%	99.98%	108.43%	102.22%	129.59%	90.98%	-
YoY %	-2.33%	-8.23%	-7.79%	6.08%	-21.12%	42.44%	-	-
Horiz. %	98.49%	100.85%	109.89%	119.18%	112.35%	142.44%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	425,439	405,452	376,899	613,889	471,124	388,320	496,822	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	17.88%	17.23%	15.87%	19.20%	14.81%	11.26%	17.19%	-
YoY %	3.77%	8.57%	-17.34%	29.64%	31.53%	-34.50%	-	-
Horiz. %	104.01%	100.23%	92.32%	111.69%	86.15%	65.50%	100.00%	-
ROE	94.37%	63.71%	30.31%	119.25%	91.90%	56.74%	34.74%	-
YoY %	48.12%	110.19%	-74.58%	29.76%	61.97%	63.33%	-	-
Horiz. %	271.65%	183.39%	87.25%	343.26%	264.54%	163.33%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	806.25	541.03	262.10	1,315.59	1,021.18	694.70	357.58	71.86%
YoY %	49.02%	106.42%	-80.08%	28.83%	47.00%	94.28%	-	-
Horiz. %	225.47%	151.30%	73.30%	367.91%	285.58%	194.28%	100.00%	-
EPS	144.20	93.20	41.60	252.60	151.30	78.20	61.50	76.40%
YoY %	54.72%	124.04%	-83.53%	66.95%	93.48%	27.15%	-	-
Horiz. %	234.47%	151.54%	67.64%	410.73%	246.02%	127.15%	100.00%	-
DPS	126.00	83.00	40.00	278.00	155.00	100.00	55.00	73.69%
YoY %	51.81%	107.50%	-85.61%	79.35%	55.00%	81.82%	-	-
Horiz. %	229.09%	150.91%	72.73%	505.45%	281.82%	181.82%	100.00%	-
NAPS	1.49	1.42	1.32	2.15	1.65	1.36	1.74	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	806.25	541.03	262.10	1,315.59	1,021.18	694.70	357.58	71.86%
YoY %	49.02%	106.42%	-80.08%	28.83%	47.00%	94.28%	-	-
Horiz. %	225.47%	151.30%	73.30%	367.91%	285.58%	194.28%	100.00%	-
EPS	144.20	93.20	41.60	252.60	151.30	78.20	61.50	76.40%
YoY %	54.72%	124.04%	-83.53%	66.95%	93.48%	27.15%	-	-
Horiz. %	234.47%	151.54%	67.64%	410.73%	246.02%	127.15%	100.00%	-
DPS	126.00	83.00	40.00	278.00	155.00	100.00	55.00	73.69%
YoY %	51.81%	107.50%	-85.61%	79.35%	55.00%	81.82%	-	-
Horiz. %	229.09%	150.91%	72.73%	505.45%	281.82%	181.82%	100.00%	-
NAPS	1.49	1.42	1.32	2.15	1.65	1.36	1.74	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	43.74	43.42	45.60	44.60	49.14	52.70	54.04	-
P/RPS	5.43	8.03	17.40	3.39	4.81	7.59	15.11	-49.42%
YoY %	-32.38%	-53.85%	413.27%	-29.52%	-36.63%	-49.77%	-	-
Horiz. %	35.94%	53.14%	115.16%	22.44%	31.83%	50.23%	100.00%	-
P/EPS	31.11	48.00	113.98	17.40	32.41	68.30	89.39	-50.49%
YoY %	-35.19%	-57.89%	555.06%	-46.31%	-52.55%	-23.59%	-	-
Horiz. %	34.80%	53.70%	127.51%	19.47%	36.26%	76.41%	100.00%	-
EY	3.21	2.08	0.88	5.75	3.09	1.46	1.12	101.64%
YoY %	54.33%	136.36%	-84.70%	86.08%	111.64%	30.36%	-	-
Horiz. %	286.61%	185.71%	78.57%	513.39%	275.89%	130.36%	100.00%	-
DY	2.88	1.91	0.88	6.23	3.15	1.90	1.02	99.64%
YoY %	50.79%	117.05%	-85.87%	97.78%	65.79%	86.27%	-	-
Horiz. %	282.35%	187.25%	86.27%	610.78%	308.82%	186.27%	100.00%	-
P/NAPS	29.36	30.58	34.55	20.74	29.78	38.75	31.06	-3.67%
YoY %	-3.99%	-11.49%	66.59%	-30.36%	-23.15%	24.76%	-	-
Horiz. %	94.53%	98.45%	111.24%	66.77%	95.88%	124.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/10/17	20/07/17	20/04/17	16/02/17	24/10/16	26/07/16	26/04/16	-
Price	42.60	43.88	47.06	48.78	50.24	56.00	54.50	-
P/RPS	5.28	8.11	17.95	3.71	4.92	8.06	15.24	-50.63%
YoY %	-34.90%	-54.82%	383.83%	-24.59%	-38.96%	-47.11%	-	-
Horiz. %	34.65%	53.22%	117.78%	24.34%	32.28%	52.89%	100.00%	-
P/EPS	30.30	48.50	117.63	19.03	33.13	72.57	90.16	-51.63%
YoY %	-37.53%	-58.77%	518.13%	-42.56%	-54.35%	-19.51%	-	-
Horiz. %	33.61%	53.79%	130.47%	21.11%	36.75%	80.49%	100.00%	-
EY	3.30	2.06	0.85	5.26	3.02	1.38	1.11	106.62%
YoY %	60.19%	142.35%	-83.84%	74.17%	118.84%	24.32%	-	-
Horiz. %	297.30%	185.59%	76.58%	473.87%	272.07%	124.32%	100.00%	-
DY	2.96	1.89	0.85	5.70	3.09	1.79	1.01	104.65%
YoY %	56.61%	122.35%	-85.09%	84.47%	72.63%	77.23%	-	-
Horiz. %	293.07%	187.13%	84.16%	564.36%	305.94%	177.23%	100.00%	-
P/NAPS	28.59	30.90	35.65	22.69	30.45	41.18	31.32	-5.89%
YoY %	-7.48%	-13.32%	57.12%	-25.48%	-26.06%	31.48%	-	-
Horiz. %	91.28%	98.66%	113.83%	72.45%	97.22%	131.48%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-15 16:10:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-15 16:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 16:10:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-15 16:00:00

TURTLE SYSTEM 20

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

617

TASCO

TASCO BERHAD

518

PTRANS

PERAK TRANSIT BERHAD

433

MPI

MALAYSIAN PACIFIC INDUSTRIES

433

HLIND

HONG LEONG INDUSTRIES BHD

425

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

MYEG

MY E.G. SERVICES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

329

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More